[MAMEE] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -33.41%
YoY- -26.39%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 125,176 103,208 95,362 88,262 86,547 83,079 77,803 8.24%
PBT 7,834 12,221 11,461 6,348 4,924 10,449 6,832 2.30%
Tax -163 -1,177 -2,233 -1,788 -420 -975 -442 -15.31%
NP 7,671 11,044 9,228 4,560 4,504 9,474 6,390 3.09%
-
NP to SH 8,125 11,038 9,225 4,557 4,485 9,467 6,390 4.08%
-
Tax Rate 2.08% 9.63% 19.48% 28.17% 8.53% 9.33% 6.47% -
Total Cost 117,505 92,164 86,134 83,702 82,043 73,605 71,413 8.65%
-
Net Worth 249,438 86,739 162,483 147,920 145,954 135,402 120,042 12.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 8,752 4,336 4,062 - - 4,771 1,800 30.14%
Div Payout % 107.72% 39.29% 44.03% - - 50.41% 28.18% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 249,438 86,739 162,483 147,920 145,954 135,402 120,042 12.95%
NOSH 145,870 86,739 81,241 66,331 59,090 59,648 60,021 15.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.13% 10.70% 9.68% 5.17% 5.20% 11.40% 8.21% -
ROE 3.26% 12.73% 5.68% 3.08% 3.07% 6.99% 5.32% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 85.81 118.99 117.38 133.06 146.46 139.28 129.63 -6.64%
EPS 5.57 7.53 11.36 6.87 7.59 15.87 10.54 -10.07%
DPS 6.00 5.00 5.00 0.00 0.00 8.00 3.00 12.24%
NAPS 1.71 1.00 2.00 2.23 2.47 2.27 2.00 -2.57%
Adjusted Per Share Value based on latest NOSH - 145,870
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 86.02 70.93 65.53 60.66 59.48 57.09 53.47 8.24%
EPS 5.58 7.59 6.34 3.13 3.08 6.51 4.39 4.07%
DPS 6.01 2.98 2.79 0.00 0.00 3.28 1.24 30.07%
NAPS 1.7142 0.5961 1.1166 1.0165 1.003 0.9305 0.825 12.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.36 2.08 1.79 2.25 2.89 1.74 1.67 -
P/RPS 3.92 1.75 1.52 1.69 1.97 1.25 1.29 20.34%
P/EPS 60.32 16.35 15.76 32.75 38.08 10.96 15.69 25.14%
EY 1.66 6.12 6.34 3.05 2.63 9.12 6.38 -20.09%
DY 1.79 2.40 2.79 0.00 0.00 4.60 1.80 -0.09%
P/NAPS 1.96 2.08 0.90 1.01 1.17 0.77 0.84 15.15%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 -
Price 3.63 2.46 1.84 2.05 3.00 1.75 1.60 -
P/RPS 4.23 2.07 1.57 1.54 2.05 1.26 1.23 22.84%
P/EPS 65.17 19.33 16.20 29.84 39.53 11.03 15.03 27.68%
EY 1.53 5.17 6.17 3.35 2.53 9.07 6.65 -21.71%
DY 1.65 2.03 2.72 0.00 0.00 4.57 1.87 -2.06%
P/NAPS 2.12 2.46 0.92 0.92 1.21 0.77 0.80 17.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment